Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.19% first-year return on $89,379 initial cash invested.
1.19%
Cash On Cash
7.16%
Cap Rate
1.12
DSCR
$3,320
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $3,231 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$3,231
Mortgage P&I
54%
$1,805
Property Taxes
5%
$178
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365